Highlights

[YNHPROP] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     59.12%    YoY -     54.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 269,528 178,036 412,916 421,120 322,740 212,168 221,044 3.36%
  YoY % 51.39% -56.88% -1.95% 30.48% 52.12% -4.02% -
  Horiz. % 121.93% 80.54% 186.80% 190.51% 146.01% 95.98% 100.00%
PBT 28,656 16,236 38,516 96,032 61,132 49,072 85,724 -16.68%
  YoY % 76.50% -57.85% -59.89% 57.09% 24.58% -42.76% -
  Horiz. % 33.43% 18.94% 44.93% 112.02% 71.31% 57.24% 100.00%
Tax -7,720 -3,164 -17,804 -27,984 -17,104 -15,432 -22,528 -16.33%
  YoY % -143.99% 82.23% 36.38% -63.61% -10.83% 31.50% -
  Horiz. % 34.27% 14.04% 79.03% 124.22% 75.92% 68.50% 100.00%
NP 20,936 13,072 20,712 68,048 44,028 33,640 63,196 -16.80%
  YoY % 60.16% -36.89% -69.56% 54.56% 30.88% -46.77% -
  Horiz. % 33.13% 20.68% 32.77% 107.68% 69.67% 53.23% 100.00%
NP to SH 20,936 13,072 20,712 68,048 44,028 33,640 63,196 -16.80%
  YoY % 60.16% -36.89% -69.56% 54.56% 30.88% -46.77% -
  Horiz. % 33.13% 20.68% 32.77% 107.68% 69.67% 53.23% 100.00%
Tax Rate 26.94 % 19.49 % 46.22 % 29.14 % 27.98 % 31.45 % 26.28 % 0.41%
  YoY % 38.22% -57.83% 58.61% 4.15% -11.03% 19.67% -
  Horiz. % 102.51% 74.16% 175.88% 110.88% 106.47% 119.67% 100.00%
Total Cost 248,592 164,964 392,204 353,072 278,712 178,528 157,848 7.86%
  YoY % 50.69% -57.94% 11.08% 26.68% 56.12% 13.10% -
  Horiz. % 157.49% 104.51% 248.47% 223.68% 176.57% 113.10% 100.00%
Net Worth 909,879 798,844 821,904 831,790 835,869 799,975 772,682 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.65% 108.18% 103.53% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 909,879 798,844 821,904 831,790 835,869 799,975 772,682 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.65% 108.18% 103.53% 100.00%
NOSH 528,999 403,456 410,952 417,985 413,796 410,243 406,675 4.48%
  YoY % 31.12% -1.82% -1.68% 1.01% 0.87% 0.88% -
  Horiz. % 130.08% 99.21% 101.05% 102.78% 101.75% 100.88% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.77 % 7.34 % 5.02 % 16.16 % 13.64 % 15.86 % 28.59 % -19.50%
  YoY % 5.86% 46.22% -68.94% 18.48% -14.00% -44.53% -
  Horiz. % 27.18% 25.67% 17.56% 56.52% 47.71% 55.47% 100.00%
ROE 2.30 % 1.64 % 2.52 % 8.18 % 5.27 % 4.21 % 8.18 % -19.04%
  YoY % 40.24% -34.92% -69.19% 55.22% 25.18% -48.53% -
  Horiz. % 28.12% 20.05% 30.81% 100.00% 64.43% 51.47% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.95 44.13 100.48 100.75 77.99 51.72 54.35 -1.07%
  YoY % 15.45% -56.08% -0.27% 29.18% 50.79% -4.84% -
  Horiz. % 93.74% 81.20% 184.88% 185.37% 143.50% 95.16% 100.00%
EPS 3.96 3.24 5.04 16.28 10.64 8.20 15.52 -20.34%
  YoY % 22.22% -35.71% -69.04% 53.01% 29.76% -47.16% -
  Horiz. % 25.52% 20.88% 32.47% 104.90% 68.56% 52.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7200 1.9800 2.0000 1.9900 2.0200 1.9500 1.9000 -1.64%
  YoY % -13.13% -1.00% 0.50% -1.49% 3.59% 2.63% -
  Horiz. % 90.53% 104.21% 105.26% 104.74% 106.32% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.95 33.66 78.06 79.61 61.01 40.11 41.79 3.36%
  YoY % 51.37% -56.88% -1.95% 30.49% 52.11% -4.02% -
  Horiz. % 121.92% 80.55% 186.79% 190.50% 145.99% 95.98% 100.00%
EPS 3.96 2.47 3.92 12.86 8.32 6.36 11.95 -16.80%
  YoY % 60.32% -36.99% -69.52% 54.57% 30.82% -46.78% -
  Horiz. % 33.14% 20.67% 32.80% 107.62% 69.62% 53.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7200 1.5101 1.5537 1.5724 1.5801 1.5122 1.4606 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.65% 108.18% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5100 1.9400 1.9000 1.8500 1.9000 1.9000 1.8800 -
P/RPS 2.96 4.40 1.89 1.84 2.44 3.67 3.46 -2.57%
  YoY % -32.73% 132.80% 2.72% -24.59% -33.51% 6.07% -
  Horiz. % 85.55% 127.17% 54.62% 53.18% 70.52% 106.07% 100.00%
P/EPS 38.15 59.88 37.70 11.36 17.86 23.17 12.10 21.07%
  YoY % -36.29% 58.83% 231.87% -36.39% -22.92% 91.49% -
  Horiz. % 315.29% 494.88% 311.57% 93.88% 147.60% 191.49% 100.00%
EY 2.62 1.67 2.65 8.80 5.60 4.32 8.27 -17.42%
  YoY % 56.89% -36.98% -69.89% 57.14% 29.63% -47.76% -
  Horiz. % 31.68% 20.19% 32.04% 106.41% 67.71% 52.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.98 0.95 0.93 0.94 0.97 0.99 -1.94%
  YoY % -10.20% 3.16% 2.15% -1.06% -3.09% -2.02% -
  Horiz. % 88.89% 98.99% 95.96% 93.94% 94.95% 97.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 -
Price 1.5200 1.8800 1.9200 1.9500 2.1400 1.9700 1.9600 -
P/RPS 2.98 4.26 1.91 1.94 2.74 3.81 3.61 -3.14%
  YoY % -30.05% 123.04% -1.55% -29.20% -28.08% 5.54% -
  Horiz. % 82.55% 118.01% 52.91% 53.74% 75.90% 105.54% 100.00%
P/EPS 38.41 58.02 38.10 11.98 20.11 24.02 12.61 20.38%
  YoY % -33.80% 52.28% 218.03% -40.43% -16.28% 90.48% -
  Horiz. % 304.60% 460.11% 302.14% 95.00% 159.48% 190.48% 100.00%
EY 2.60 1.72 2.63 8.35 4.97 4.16 7.93 -16.95%
  YoY % 51.16% -34.60% -68.50% 68.01% 19.47% -47.54% -
  Horiz. % 32.79% 21.69% 33.17% 105.30% 62.67% 52.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.95 0.96 0.98 1.06 1.01 1.03 -2.59%
  YoY % -7.37% -1.04% -2.04% -7.55% 4.95% -1.94% -
  Horiz. % 85.44% 92.23% 93.20% 95.15% 102.91% 98.06% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

132  128  415  1574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.28+0.01 
 DAYA 0.01-0.005 
 ICON 0.07-0.015 
 PUC 0.07-0.005 
 NAIM 1.12-0.04 
 MERIDIAN 0.1350.00 
 PRESBHD 0.485+0.02 
 HSI-H6P 0.175-0.005 
 PCCS 0.56-0.01 
 HSI-C7F 0.4250.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers